ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

購入house

3 Bedroom Villa for sale in Rawai, Phuket

Mueang Phuket, phuket|Rawai

฿14.0M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (3BR Houses)฿70K/m²

This property

Below avgAt avgAbove avg

Slightly Above11% above market

Above market average for 3BR Houses in Mueang Phuket

寝室

浴室

設備・アメニティ

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿14.0M

Days on market: 0

Mar 27, 2026Listed

฿14.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿78K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+32.9% vs district

+112.0% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿14.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.8M/mo

Monthly Breakdown

Mortgage Payment-฿63K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (180m² x ฿50)-฿9K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment1664.6%

Break-even Period0.1 years

Total Cost (25yr)฿29.0M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿9.1M

Down payment: ฿4.2M (30%)Loan: ฿9.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿24K(Your property: +224.5%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent at Phuket Villa Chaofah 2	฿35K	฿248	141m²	3	rent
3 Bedroom House for rent in Rawai, Phuket	฿45K	฿225	200m²	3	rent
4 Bedrooms Villa for Rent at Nai Harn Villa	฿50K	฿256	195m²	4	rent
2 Bedroom Villa for rent at Nai Harn Baan Bua	฿65K	฿295	220m²	2	rent
2 Bedroom Villa for rent in Rawai, Phuket	฿70K	฿438	160m²	2	rent
3 Bedroom House for Sale at Chao Fah Garden Home 3	฿6.0M	฿32K	187m²	3	sale
3 Bedroom Villa for sale at VELA VILLA @Ratsada-MuengPhuket	฿7.9M	฿53K	150m²	3	sale
House	฿8.4M	฿45K	185m²	3	sale
2 Bedroom House for sale in Rawai, Phuket	฿9.9M	฿54K	185m²	2	sale
2 Bedroom Villa for sale at Thaiya Resort Villa	฿10.9M	฿55K	200m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

近隣の学校

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

3 Bedroom Villa for sale in Rawai, Phuket

Price Analysis

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Mueang Phuket

5 Bedroom Villa for rent in Karon, Phuket

1 Bedroom Condo at Best Point

1 Bedroom Condo for rent at The Base Uptown

1 Bedroom 1 Bathroom The Green Places Condominium